Suite number:
E2
Address:
Kelowna, British Columbia
Developer:
Mission Group
Property type:
condo
Bathrooms:
2
Bedrooms:
3
Size:
1205 sqft
Occupancy Date:
Jan 2026
Price, CAD
$1,390,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.59%
Cumulative Return on Investment in Year 5
83.11%
Property Price at the End of Year 5
$1,791,000
Deposit Schedule
$10 at Signing
Total up to 5% in 90 days
$69,500
5% on Occupancy
$69,500
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| property price appreciation | $72,000 | $76,000 | $80,000 | $84,000 | $89,000 | $93,000 | $98,000 | $103,000 | $108,000 | $114,000 | $917,000 |
| rent income | - | $25,000 | $31,000 | $32,000 | $34,000 | $35,000 | $37,000 | $38,000 | $40,000 | $42,000 | $314,000 |
| mortgage principal reduction | - | $15,000 | $19,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $26,000 | $190,000 |
| deposit interest | $7,000 | $800 | - | - | - | - | - | - | - | - | $8,000 |
| gst hst rebate | - | $5,000 | - | - | - | - | - | - | - | - | $5,000 |
| total income return | $79,000 | $122,000 | $130,000 | $136,000 | $143,000 | $150,000 | $157,000 | $165,000 | $173,000 | $181,000 | $1,435,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $139,000 | - | - | - | - | - | - | - | - | - | $139,000 |
| remaining balance payment | - | $139,000 | - | - | - | - | - | - | - | - | $139,000 |
| closing cost | - | $46,000 | - | - | - | - | - | - | - | - | $46,000 |
| operating expense | - | $14,000 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $20,000 | $21,000 | $22,000 | $169,000 |
| mortgage payment | - | $56,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $597,000 |
| total expense investment | $139,000 | $255,000 | $85,000 | $85,000 | $86,000 | $87,000 | $87,000 | $88,000 | $88,000 | $89,000 | $1,090,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$60,041 | -$133,500 | $45,000 | $51,000 | $57,000 | $63,000 | $70,000 | $77,000 | $84,000 | $92,000 | $345,000 |
| cumulative roi | $38 | $41 | $57 | $71 | $83 | $94 | $105 | $115 | $125 | $134 | $864 |
The Final Phase at Aqua Waterfront Village
Address: Kelowna, British Columbia
Price Range: $590,000 - $3,590,000
Avail. suites: 17
1—3 bd
620—2647 SqFt